[DIALOG] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 1.47%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 313,608 321,834 309,004 297,266 296,936 316,596 309,534 0.87%
PBT 60,288 61,201 61,144 59,282 58,196 51,701 45,006 21.49%
Tax -17,324 -19,796 -19,636 -17,818 -17,332 -14,886 -13,604 17.46%
NP 42,964 41,405 41,508 41,464 40,864 36,815 31,402 23.22%
-
NP to SH 42,964 41,405 41,508 41,464 40,864 36,815 31,402 23.22%
-
Tax Rate 28.74% 32.35% 32.11% 30.06% 29.78% 28.79% 30.23% -
Total Cost 270,644 280,429 267,496 255,802 256,072 279,781 278,132 -1.80%
-
Net Worth 156,388 145,452 139,315 131,486 120,512 109,910 99,735 34.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 13,748 9,036 4,586 - - 7,894 - -
Div Payout % 32.00% 21.83% 11.05% - - 21.44% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 156,388 145,452 139,315 131,486 120,512 109,910 99,735 34.93%
NOSH 85,928 86,066 85,997 61,156 61,173 60,724 60,544 26.26%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.70% 12.87% 13.43% 13.95% 13.76% 11.63% 10.15% -
ROE 27.47% 28.47% 29.79% 31.53% 33.91% 33.50% 31.49% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 364.97 373.94 359.32 486.08 485.40 521.37 511.25 -20.10%
EPS 50.00 40.10 48.27 67.80 66.80 43.32 51.87 -2.41%
DPS 16.00 10.50 5.33 0.00 0.00 13.00 0.00 -
NAPS 1.82 1.69 1.62 2.15 1.97 1.81 1.6473 6.86%
Adjusted Per Share Value based on latest NOSH - 61,497
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.55 5.70 5.47 5.27 5.26 5.61 5.48 0.84%
EPS 0.76 0.73 0.74 0.73 0.72 0.65 0.56 22.55%
DPS 0.24 0.16 0.08 0.00 0.00 0.14 0.00 -
NAPS 0.0277 0.0258 0.0247 0.0233 0.0213 0.0195 0.0177 34.75%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.42 0.43 0.44 0.79 0.83 0.84 1.18 -
P/RPS 0.12 0.11 0.12 0.16 0.17 0.16 0.23 -35.16%
P/EPS 0.84 0.89 0.91 1.17 1.24 1.39 2.28 -48.57%
EY 119.05 111.88 109.70 85.82 80.48 72.17 43.95 94.20%
DY 38.10 24.42 12.12 0.00 0.00 15.48 0.00 -
P/NAPS 0.23 0.25 0.27 0.37 0.42 0.46 0.72 -53.23%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 31/07/00 26/04/00 -
Price 0.43 0.48 0.44 0.80 0.78 0.89 1.04 -
P/RPS 0.12 0.13 0.12 0.16 0.16 0.17 0.20 -28.84%
P/EPS 0.86 1.00 0.91 1.18 1.17 1.47 2.01 -43.18%
EY 116.28 100.23 109.70 84.75 85.64 68.12 49.87 75.74%
DY 37.21 21.88 12.12 0.00 0.00 14.61 0.00 -
P/NAPS 0.24 0.28 0.27 0.37 0.40 0.49 0.63 -47.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment